|
Revenue
|
-0.15M | -0.09M | -0.09M | 0.03M | 0.10M | 0.14M | 0.51M | 0.43M | 0.46M | 0.43M | 0.44M | 0.46M | 0.44M | 0.48M | 0.51M | 0.47M | 0.44M | 0.52M | 0.49M | 0.34M | 0.65M | 0.50M | 0.50M | 0.49M | 0.65M | 0.83M | 2.26M | 2.61M | 1.57M | 5.88M | 7.35M | 7.34M | 11.72M | 12.15M | 12.31M | 13.19M | 12.27M | 11.96M | 14.07M | 13.37M | 15.19M | 15.08M | 14.80M | 14.77M | 16.44M | 15.43M | 17.08M | 10.70M | 13.46M | 14.54M |
|
Gross Profit
|
| | | -0.28M | -0.44M | -0.34M | -0.15M | -0.44M | -0.58M | -0.37M | -0.71M | -0.93M | -1.05M | -0.82M | -2.02M | -5.55M | -6.39M | -2.71M | -0.42M | -0.38M | -0.22M | -0.57M | -1.79M | -2.85M | -6.58M | -5.95M | -4.89M | -4.52M | -4.58M | -0.64M | 0.54M | -0.74M | 3.33M | 2.58M | 3.17M | 4.12M | 2.13M | 1.78M | 3.54M | 2.54M | 4.03M | 5.77M | 5.56M | 4.59M | 6.45M | 4.85M | 6.24M | -3.45M | -0.27M | 1.46M |
|
Research & Development
|
2.49M | 2.78M | 2.84M | 4.96M | 4.29M | 4.48M | 5.15M | 4.72M | 6.74M | 8.26M | 6.89M | 7.07M | 6.98M | 5.69M | 7.33M | 6.73M | 8.12M | 8.13M | 7.91M | 8.23M | 8.74M | 9.69M | 10.26M | 11.32M | 9.41M | 10.23M | 10.12M | 6.10M | 8.02M | 6.95M | 7.62M | 10.93M | 13.86M | 12.72M | 12.58M | 13.10M | 13.10M | 13.72M | 13.54M | 14.75M | 15.09M | 15.02M | 16.20M | 20.73M | 28.86M | 37.05M | 40.99M | 42.86M | 51.08M | 52.36M |
|
Selling, General & Administrative
|
0.44M | 0.50M | 0.38M | 1.57M | 1.20M | 1.93M | 2.22M | 1.89M | 2.23M | 2.45M | 2.59M | 2.41M | 2.97M | 2.62M | 3.00M | 3.28M | 3.72M | 4.23M | 4.28M | 4.77M | 4.45M | 4.45M | 5.12M | 5.36M | 5.06M | 6.16M | 5.55M | 5.18M | 5.14M | 5.96M | 6.58M | 7.67M | 8.60M | 8.08M | 7.54M | 7.56M | 7.79M | 8.53M | 8.35M | 9.13M | 8.21M | 8.58M | 8.03M | 14.15M | 19.67M | 12.23M | 14.60M | 16.35M | 14.35M | 16.02M |
|
Other Operating Expenses
|
0.14M | 0.15M | 0.20M | 0.32M | 0.56M | 0.51M | 0.69M | 0.93M | 1.12M | 0.89M | 1.24M | 1.49M | 1.60M | 1.41M | 2.65M | 6.14M | 6.94M | 3.36M | 1.02M | 0.80M | 1.02M | 1.18M | 2.41M | 3.48M | 7.78M | 7.58M | 7.98M | 7.95M | 6.29M | 6.97M | 7.49M | 8.98M | 9.49M | 10.89M | 10.24M | 10.36M | 11.29M | 11.26M | 11.54M | 12.05M | 12.46M | 10.69M | 10.63M | 11.51M | 11.50M | 12.13M | 12.07M | 15.41M | 15.67M | 14.86M |
|
Operating Expenses
|
3.06M | 3.44M | 3.42M | 6.85M | 6.04M | 6.92M | 8.05M | 7.54M | 10.09M | 11.60M | 10.71M | 10.97M | 11.55M | 9.71M | 12.98M | 16.15M | 18.78M | 15.72M | 13.20M | 13.79M | 14.21M | 15.31M | 17.79M | 20.15M | 22.25M | 23.97M | 23.66M | 19.22M | 19.45M | 19.88M | 21.69M | 27.57M | 31.95M | 31.68M | 30.36M | 31.02M | 32.18M | 33.51M | 33.44M | 35.92M | 35.76M | 34.30M | 34.85M | 46.39M | 60.03M | 61.42M | 67.66M | 74.61M | 81.10M | 83.24M |
|
Operating Income
|
-3.06M | -3.44M | -3.42M | -6.83M | -5.95M | -6.78M | -7.55M | -7.11M | -9.63M | -11.17M | -10.28M | -10.51M | -11.11M | -9.24M | -12.47M | -15.67M | -18.34M | -15.20M | -12.72M | -13.46M | -13.56M | -14.82M | -17.28M | -19.66M | -21.60M | -23.14M | -21.40M | -16.61M | -17.88M | -14.01M | -14.34M | -20.23M | -20.23M | -19.53M | -18.05M | -17.83M | -19.92M | -21.54M | -19.36M | -22.55M | -20.57M | -19.21M | -20.05M | -31.62M | -43.59M | -46.00M | -50.58M | -63.92M | -67.64M | -68.70M |
|
EBIT
|
-3.06M | -3.44M | -3.42M | -6.83M | -5.95M | -6.78M | -7.55M | -7.11M | -9.63M | -11.17M | -10.28M | -10.51M | -11.11M | -9.24M | -12.47M | -15.67M | -18.34M | -15.20M | -12.72M | -13.46M | -13.56M | -14.82M | -17.28M | -19.66M | -21.60M | -23.14M | -21.40M | -16.61M | -17.88M | -14.01M | -14.34M | -20.23M | -20.23M | -19.53M | -18.05M | -17.83M | -19.92M | -21.54M | -19.36M | -22.55M | -20.57M | -19.21M | -20.05M | -31.62M | -43.59M | -46.00M | -50.58M | -63.92M | -67.64M | -68.70M |
|
Interest & Investment Income
|
0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | | 0.04M | 0.03M | 0.05M | 0.04M | 0.09M | 0.08M | 0.07M | 0.07M | 0.09M | 0.11M | 0.12M | 0.10M | 0.18M | 0.21M | 0.23M | 0.26M | 0.33M | 0.38M | 0.31M | 0.21M | 0.14M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.07M | 0.28M | 0.42M | 0.56M | 0.75M | 1.21M | 1.46M | 3.92M | 6.04M | 5.65M | 4.67M | 3.83M | 3.46M | 3.73M |
|
Other Non Operating Income
|
0.00M | 0.00M | 0.00M | -0.14M | -0.19M | -0.11M | | | | 0.00M | 0.00M | | | -0.00M | | | | 0.01M | | | | | | 3.22M | -1.61M | 5.72M | -3.02M | -3.40M | -17.01M | 3.77M | -69.55M | 25.02M | 13.40M | 23.84M | -62.25M | 6.96M | 2.77M | 0.00M | | -0.00M | 1.13M | 14.19M | | -27.95M | | | | -0.61M | -0.17M | -0.94M |
|
Non Operating Income
|
-0.14M | -0.09M | -0.09M | -0.18M | -0.45M | -0.52M | -0.41M | -0.47M | -0.37M | -0.35M | -0.36M | -0.33M | -0.34M | -0.36M | -0.35M | -0.35M | -0.35M | -0.37M | -0.39M | -0.31M | -0.24M | -0.19M | -0.12M | 2.53M | -2.85M | 4.37M | -4.62M | -4.90M | -18.68M | 2.06M | -71.27M | 23.35M | 11.75M | 22.19M | 14.20M | 5.29M | 1.15M | -2.64M | 3.82M | -7.77M | -0.11M | 18.70M | -9.17M | -33.23M | -0.19M | 9.51M | 2.19M | -0.14M | -0.17M | -0.72M |
|
EBT
|
-3.20M | -3.53M | -3.51M | -6.87M | -6.20M | -7.18M | -7.95M | -7.58M | -10.01M | -11.53M | -10.64M | -10.84M | -11.45M | -9.60M | -12.82M | -16.02M | -18.69M | -15.57M | -13.10M | -13.77M | -13.80M | -15.01M | -17.40M | -20.35M | -22.85M | -24.49M | -22.99M | -18.11M | -19.56M | -15.71M | -16.06M | -21.89M | -21.88M | -21.18M | -19.72M | -19.50M | -21.54M | -23.06M | -20.79M | -23.75M | -21.81M | -21.43M | -22.74M | -31.75M | -40.75M | -43.57M | -49.01M | -63.08M | -67.20M | -67.97M |
|
Profit After Tax
|
-3.20M | -3.52M | -3.50M | -7.01M | -6.39M | -7.29M | -7.95M | -7.58M | -10.01M | -11.52M | -10.64M | -10.84M | -11.45M | -9.60M | -12.82M | -16.02M | -18.69M | -15.57M | -13.10M | -13.77M | -13.80M | -15.01M | -17.40M | -17.12M | -24.45M | -18.78M | -26.02M | -21.51M | -36.57M | -11.94M | -85.61M | 3.12M | -8.48M | 2.66M | -3.85M | -12.54M | -18.77M | -24.19M | -15.54M | -30.32M | -20.68M | -0.52M | -29.22M | -64.85M | -43.78M | -36.49M | -48.39M | -64.05M | -67.81M | -69.42M |
|
Income from Continuing Operations
|
-3.20M | -3.53M | -3.51M | -6.87M | -6.20M | -7.18M | -7.95M | -7.58M | -10.01M | -11.53M | -10.64M | -10.84M | -11.45M | -9.60M | -12.82M | -16.02M | -18.69M | -15.57M | -13.10M | -13.77M | -13.80M | -15.01M | -17.40M | -20.35M | -22.85M | -24.49M | -22.99M | -18.11M | -19.56M | -15.71M | -16.06M | -21.89M | -21.88M | -21.18M | -19.72M | -19.50M | -21.54M | -23.06M | -20.79M | -23.75M | -21.81M | -21.43M | -22.74M | -31.75M | -40.75M | -43.57M | -49.01M | -63.08M | -67.20M | -67.97M |
|
Consolidated Net Income
|
-3.20M | -3.53M | -3.51M | -6.87M | -6.20M | -7.18M | -7.95M | -7.58M | -10.01M | -11.53M | -10.64M | -10.84M | -11.45M | -9.60M | -12.82M | -16.02M | -18.69M | -15.57M | -13.10M | -13.77M | -13.80M | -15.01M | -17.40M | -20.35M | -22.85M | -24.49M | -22.99M | -18.11M | -19.56M | -15.71M | -16.06M | -21.89M | -21.88M | -21.18M | -19.72M | -19.50M | -21.54M | -23.06M | -20.79M | -23.75M | -21.81M | -21.43M | -22.74M | -31.75M | -40.75M | -43.57M | -49.01M | -63.08M | -67.20M | -67.97M |
|
Income towards Parent Company
|
-3.20M | -3.53M | -3.51M | -6.87M | -6.20M | -7.18M | -7.95M | -7.58M | -10.01M | -11.53M | -10.64M | -10.84M | -11.45M | -9.60M | -12.82M | -16.02M | -18.69M | -15.57M | -13.10M | -13.77M | -13.80M | -15.01M | -17.40M | -20.35M | -22.85M | -24.49M | -22.99M | -18.11M | -19.56M | -15.71M | -16.06M | -21.89M | -21.88M | -21.18M | -19.72M | -19.50M | -21.54M | -23.06M | -20.79M | -23.75M | -21.81M | -21.43M | -22.74M | -31.75M | -40.75M | -43.57M | -49.01M | -63.08M | -67.20M | -67.97M |
|
Preferred Dividend Payments
|
| | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-3.21M | -3.53M | -3.51M | -7.01M | -6.40M | -7.29M | -7.95M | -7.58M | -10.01M | -11.52M | -10.64M | -10.84M | -11.45M | -9.60M | -12.82M | -16.02M | -18.69M | -15.57M | -13.10M | -13.77M | -13.80M | -15.01M | -17.40M | -20.35M | -22.85M | -24.49M | -22.99M | -18.11M | -19.56M | -15.71M | -16.06M | -21.89M | -21.88M | -21.18M | -19.72M | -19.50M | -21.54M | -23.06M | -20.79M | -23.75M | -21.81M | -21.43M | -22.74M | -31.75M | -40.75M | -43.57M | -49.01M | -63.08M | -67.20M | -67.97M |
|
EPS (Basic)
|
-1.26 | -1.34 | -1.32 | -2.45 | -2.10 | -0.48 | -0.37 | -0.35 | -0.45 | -0.47 | -0.43 | -0.44 | -0.46 | -0.39 | -0.52 | -0.58 | -0.64 | -0.54 | -0.44 | -0.40 | -0.37 | -0.38 | -0.42 | -0.41 | -0.57 | -0.40 | -0.53 | -0.41 | -0.64 | -0.19 | -1.34 | 0.04 | -0.11 | 0.03 | -0.05 | -0.16 | -0.24 | -0.31 | -0.20 | -0.39 | -0.26 | -0.01 | -0.35 | -0.49 | -0.26 | -0.22 | -0.28 | -0.38 | -0.39 | -0.38 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | -0.40 | | -0.38 | | -0.45 | | -0.45 | -0.47 | -0.41 | -0.64 | -0.21 | -1.34 | -0.24 | -0.25 | -0.23 | -0.23 | -0.22 | -0.25 | -0.31 | -0.24 | -0.39 | -0.26 | -0.25 | -0.25 | -0.49 | -0.26 | -0.22 | -0.28 | -0.38 | -0.39 | -0.38 |
|
Shares Outstanding (Weighted Average)
|
| | | 20.57M | 21.32M | 21.32M | 21.32M | 21.42M | 21.44M | 24.72M | 24.73M | 24.75M | 24.77M | 24.82M | 28.76M | 28.76M | 29.03M | 29.06M | 29.44M | 37.28M | 37.28M | 38.59M | 41.10M | 42.84M | 42.84M | 47.20M | 48.08M | 52.58M | 53.36M | 62.96M | 71.39M | 76.29M | 76.29M | 76.58M | 76.61M | 76.75M | 76.76M | 76.97M | 77.51M | 77.51M | 77.52M | 79.38M | 79.42M | 148.63M | 154.89M | 155.92M | 157.22M | 159.02M | 159.30M | 174.00M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.39M | 78.05M | | | 132.02M | 165.82M | 166.99M | | 169.40M | 172.59M | 183.92M |
|
EBITDA
|
-3.06M | -3.44M | -3.42M | -6.83M | -7.02M | -7.29M | -7.95M | -7.58M | -10.02M | -11.53M | -10.69M | -10.77M | -11.44M | -9.60M | -12.83M | -16.03M | -18.68M | -15.57M | -13.10M | -13.77M | -13.80M | -15.01M | -17.40M | -19.66M | -21.60M | -23.14M | -21.40M | -16.61M | -17.88M | -14.01M | -14.34M | -20.23M | -20.23M | -19.53M | -18.05M | -17.83M | -19.92M | -21.54M | -19.36M | -22.55M | -20.57M | -19.21M | -20.05M | -31.62M | -43.59M | -46.00M | -50.58M | -63.92M | -67.64M | -68.70M |
|
Interest Expenses
|
0.15M | 0.09M | 0.09M | 0.04M | 0.26M | 0.41M | 0.41M | 0.51M | 0.41M | 0.41M | 0.41M | 0.42M | 0.42M | 0.43M | 0.42M | 0.44M | 0.47M | 0.49M | 0.49M | 0.49M | 0.46M | 0.42M | 0.37M | 1.02M | 1.63M | 1.65M | 1.80M | 1.63M | 1.69M | 1.72M | 1.73M | 1.68M | 1.66M | 1.66M | 1.68M | 1.68M | 1.70M | 1.80M | 1.85M | 1.77M | 1.99M | 3.43M | 4.15M | 4.05M | 3.20M | 3.22M | 3.11M | 2.98M | 3.02M | 3.00M |
|
Shares Outstanding
|
| | 2.68M | | | | 21.33M | | | | 24.75M | | | | 25.02M | | | | 29.66M | 37.28M | 38.48M | 40.52M | 41.52M | 42.84M | 44.10M | 48.08M | 50.33M | 53.04M | 62.95M | 63.07M | 76.00M | 76.24M | 76.45M | 76.61M | 76.73M | 76.76M | 76.91M | 77.01M | 77.20M | 77.52M | 79.23M | 79.41M | 114.96M | 154.70M | 155.62M | 156.65M | 157.75M | 159.26M | 172.93M | 174.95M |